Nifty
:
17196.70
Sensex
:
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)
Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Pioneer Embroideries Ltd.

Textile - Spinning

Rating :
62/99

BSE: 514300 | NSE: PIONEEREMB

NSE BSE
59.75
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  59.35
  •  60.90
  •  58.50
  •  59.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  302934
  •  181.59
  •  79.70
  •  27.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 158.88
  • 6.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 184.23
  • 0.42%
  • 1.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.86%
  • 7.06%
  • 45.20%
  • FII
  • DII
  • Others
  • 0.37%
  • 1.88%
  • 12.63%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.58
  • -0.86
  • -6.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.38
  • 10.17
  • 6.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 172.88
  • 69.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.80
  • 6.39
  • 8.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.06
  • 0.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.46
  • 6.64
  • 6.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
76.36
52.73
44.81%
65.93
24.59
168.12%
79.42
51.53
54.12%
69.23
58.18
18.99%
Expenses
68.72
47.22
45.53%
59.44
23.24
155.77%
70.40
47.22
49.09%
58.43
52.95
10.35%
EBITDA
7.64
5.51
38.66%
6.49
1.34
384.33%
9.02
4.31
109.28%
10.81
5.23
106.69%
EBIDTM
10.01%
10.45%
9.85%
5.45%
11.35%
8.36%
15.61%
8.98%
Other Income
0.17
0.24
-29.17%
0.39
0.17
129.41%
1.17
0.57
105.26%
0.29
0.19
52.63%
Interest
0.65
1.21
-46.28%
0.68
1.21
-43.80%
0.97
1.32
-26.52%
1.08
1.39
-22.30%
Depreciation
2.03
2.11
-3.79%
2.04
1.98
3.03%
2.06
1.97
4.57%
2.01
2.23
-9.87%
PBT
5.14
2.44
110.66%
4.16
-1.68
-
7.15
1.58
352.53%
8.00
3.99
100.50%
Tax
1.41
0.00
0
1.12
0.00
0
-2.86
0.00
-
0.00
0.00
0
PAT
3.73
2.44
52.87%
3.04
-1.68
-
10.00
1.58
532.91%
8.00
3.99
100.50%
PATM
4.88%
4.62%
4.61%
-6.83%
12.60%
3.07%
11.56%
6.86%
EPS
1.40
0.97
44.33%
1.14
-0.68
-
3.98
0.65
512.31%
3.05
1.58
93.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
290.94
225.97
238.37
273.97
257.03
235.99
255.37
271.55
273.22
241.27
213.17
Net Sales Growth
55.56%
-5.20%
-12.99%
6.59%
8.92%
-7.59%
-5.96%
-0.61%
13.24%
13.18%
 
Cost Of Goods Sold
154.31
114.44
133.74
162.00
156.19
133.27
145.63
159.18
175.97
157.69
142.93
Gross Profit
136.63
111.53
104.63
111.97
100.84
102.72
109.74
112.37
97.24
83.59
70.24
GP Margin
46.96%
49.36%
43.89%
40.87%
39.23%
43.53%
42.97%
41.38%
35.59%
34.65%
32.95%
Total Expenditure
256.99
199.30
219.34
254.54
247.52
219.56
234.26
251.54
254.22
228.99
205.57
Power & Fuel Cost
-
17.75
18.13
19.43
21.28
19.66
20.19
19.94
19.02
16.63
13.65
% Of Sales
-
7.86%
7.61%
7.09%
8.28%
8.33%
7.91%
7.34%
6.96%
6.89%
6.40%
Employee Cost
-
29.37
32.02
34.03
33.88
31.32
30.00
29.46
23.82
21.16
18.88
% Of Sales
-
13.00%
13.43%
12.42%
13.18%
13.27%
11.75%
10.85%
8.72%
8.77%
8.86%
Manufacturing Exp.
-
21.96
20.90
22.51
20.36
16.72
16.82
16.70
15.60
15.68
12.47
% Of Sales
-
9.72%
8.77%
8.22%
7.92%
7.09%
6.59%
6.15%
5.71%
6.50%
5.85%
General & Admin Exp.
-
1.97
2.02
2.49
2.75
2.99
3.72
3.78
3.32
3.50
4.06
% Of Sales
-
0.87%
0.85%
0.91%
1.07%
1.27%
1.46%
1.39%
1.22%
1.45%
1.90%
Selling & Distn. Exp.
-
9.42
7.87
9.52
8.60
8.02
12.02
12.18
11.12
8.76
8.21
% Of Sales
-
4.17%
3.30%
3.47%
3.35%
3.40%
4.71%
4.49%
4.07%
3.63%
3.85%
Miscellaneous Exp.
-
4.38
4.65
4.56
4.47
7.58
5.88
10.30
5.37
5.58
8.21
% Of Sales
-
1.94%
1.95%
1.66%
1.74%
3.21%
2.30%
3.79%
1.97%
2.31%
2.52%
EBITDA
33.96
26.67
19.03
19.43
9.51
16.43
21.11
20.01
19.00
12.28
7.60
EBITDA Margin
11.67%
11.80%
7.98%
7.09%
3.70%
6.96%
8.27%
7.37%
6.95%
5.09%
3.57%
Other Income
2.02
1.87
1.91
2.07
2.42
10.14
23.99
32.07
7.62
6.79
23.55
Interest
3.38
4.47
6.14
7.65
9.42
10.68
9.42
12.01
16.67
22.35
21.55
Depreciation
8.14
8.16
8.95
8.98
8.53
8.19
14.60
18.66
11.40
13.10
12.63
PBT
24.45
15.91
5.86
4.87
-6.02
7.70
21.09
21.41
-1.44
-16.37
-3.04
Tax
-0.33
-2.86
0.00
0.00
0.03
0.00
0.01
0.00
0.00
18.51
-0.38
Tax Rate
-1.35%
-17.98%
0.00%
0.00%
-0.50%
0.00%
0.06%
0.00%
0.00%
-109.92%
3.56%
PAT
24.77
19.26
8.21
3.96
-5.92
-19.31
17.38
6.11
-7.67
-33.84
-9.23
PAT before Minority Interest
25.19
18.77
8.05
3.77
-6.05
-19.31
17.38
6.13
-7.72
-35.35
-10.30
Minority Interest
0.42
0.49
0.16
0.19
0.13
0.00
0.00
-0.02
0.05
1.51
1.07
PAT Margin
8.51%
8.52%
3.44%
1.45%
-2.30%
-8.18%
6.81%
2.25%
-2.81%
-14.03%
-4.33%
PAT Growth
291.31%
134.59%
107.32%
-
-
-
184.45%
-
-
-
 
EPS
9.31
7.24
3.09
1.49
-2.23
-7.26
6.53
2.30
-2.88
-12.72
-3.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
109.59
86.01
77.94
73.97
74.26
80.67
101.35
72.09
34.97
68.64
Share Capital
26.59
24.95
24.95
24.12
21.55
35.21
40.69
44.44
44.44
40.47
Total Reserves
83.00
61.06
52.99
49.85
52.71
45.45
57.69
27.65
-9.47
18.49
Non-Current Liabilities
13.83
17.94
25.93
40.12
39.65
51.28
37.55
13.52
102.48
105.00
Secured Loans
9.70
10.83
20.07
34.76
34.43
46.49
35.41
11.31
55.30
73.66
Unsecured Loans
1.82
1.82
1.82
1.82
1.82
1.82
2.15
2.14
47.10
49.77
Long Term Provisions
4.67
4.61
4.04
3.54
3.39
2.97
0.00
0.00
0.00
0.00
Current Liabilities
61.42
67.37
90.20
83.99
87.65
81.46
134.32
218.54
189.64
160.81
Trade Payables
21.92
23.43
32.18
30.75
29.71
23.97
19.31
19.25
22.28
23.20
Other Current Liabilities
27.73
27.97
39.42
37.23
40.49
26.68
58.46
94.89
67.29
45.97
Short Term Borrowings
11.63
15.79
18.46
15.91
17.29
26.71
49.84
99.45
96.30
88.73
Short Term Provisions
0.14
0.19
0.13
0.10
0.15
4.11
6.71
4.95
3.78
2.91
Total Liabilities
185.70
172.67
195.58
199.62
203.29
213.41
265.48
296.39
319.38
328.25
Net Block
80.03
85.13
93.35
95.92
107.48
97.98
94.36
109.61
116.10
124.04
Gross Block
120.00
117.08
117.89
112.57
115.65
226.13
216.50
213.14
211.56
210.38
Accumulated Depreciation
39.96
31.95
24.53
16.65
8.18
128.15
122.14
103.52
95.46
86.34
Non Current Assets
89.28
88.96
97.62
102.47
112.15
132.17
132.84
141.42
158.86
160.64
Capital Work in Progress
0.00
0.25
1.81
2.98
0.36
3.36
4.94
3.46
5.96
5.20
Non Current Investment
0.00
0.00
0.04
0.00
0.00
7.26
7.61
2.73
8.18
3.78
Long Term Loans & Adv.
8.78
3.01
1.73
2.74
3.62
19.90
22.53
22.28
25.33
27.11
Other Non Current Assets
0.47
0.57
0.69
0.83
0.69
3.68
3.39
3.34
3.29
0.51
Current Assets
96.42
83.71
97.95
97.15
91.13
81.23
132.65
154.98
160.53
165.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
Inventories
43.24
37.61
35.00
35.78
43.96
29.29
34.02
29.63
34.34
37.00
Sundry Debtors
23.10
19.00
30.25
27.79
24.37
27.21
22.19
41.26
41.20
43.46
Cash & Bank
6.24
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62
1.65
Other Current Assets
23.83
8.96
9.20
9.96
21.41
23.00
72.24
80.18
81.38
83.33
Short Term Loans & Adv.
14.96
16.70
22.93
22.13
17.91
15.88
63.78
72.73
74.22
75.19
Net Current Assets
35.00
16.33
7.76
13.16
3.48
-0.23
-1.67
-63.57
-29.12
4.93
Total Assets
185.70
172.67
195.57
199.62
203.28
213.40
265.49
296.40
319.39
328.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
18.17
25.63
19.44
16.67
36.06
21.84
0.97
61.59
48.37
34.97
PBT
15.91
8.29
4.01
-6.02
-19.31
17.39
6.13
-7.72
-16.84
-10.68
Adjustment
12.85
12.46
16.35
16.66
36.56
7.09
14.57
27.91
29.66
20.63
Changes in Working Capital
-10.80
4.90
-0.95
5.82
18.25
-2.13
-19.47
41.69
35.67
25.15
Cash after chg. in Working capital
17.96
25.64
19.41
16.46
35.49
22.35
1.23
61.88
48.49
35.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.21
-0.02
0.04
0.20
0.57
-0.51
-0.26
-0.28
-0.11
-0.12
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.20
3.15
-4.41
-6.81
-20.22
-9.85
5.54
-4.83
-10.92
-6.95
Net Fixed Assets
-2.67
2.37
-4.15
-8.28
96.59
0.93
-4.84
0.92
-1.94
8.56
Net Investments
0.00
0.04
-0.04
0.00
43.22
-25.92
0.00
0.00
-4.10
-0.92
Others
-5.53
0.74
-0.22
1.47
-160.03
15.14
10.38
-5.75
-4.88
-14.59
Cash from Financing Activity
-5.17
-27.90
-15.95
-9.77
-16.21
-14.46
-6.20
-56.49
-35.49
-28.80
Net Cash Inflow / Outflow
4.79
0.88
-0.91
0.09
-0.38
-2.47
0.30
0.28
1.96
-0.78
Opening Cash & Equivalents
1.45
0.57
1.48
1.39
1.77
4.20
3.90
3.62
1.65
2.43
Closing Cash & Equivalent
6.24
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62
1.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
39.85
33.02
29.78
29.16
32.74
34.50
42.59
25.62
4.65
22.88
ROA
10.47%
4.37%
1.91%
-3.01%
-9.27%
7.26%
2.18%
-2.51%
-10.92%
-3.12%
ROE
19.93%
10.28%
5.21%
-8.60%
-28.70%
24.93%
10.15%
-28.83%
-187.15%
-29.36%
ROCE
15.96%
11.37%
8.53%
2.45%
-5.51%
13.61%
7.59%
3.32%
1.86%
3.45%
Fixed Asset Turnover
1.91
2.03
2.38
2.30
1.38
1.15
1.26
1.29
1.14
1.00
Receivable days
34.00
37.71
38.67
36.30
39.89
35.30
42.64
55.08
64.03
75.46
Inventory Days
65.30
55.59
47.15
55.49
56.64
45.24
42.78
42.73
53.96
69.92
Payable days
41.83
45.88
44.74
44.63
43.80
33.77
27.05
30.03
35.44
40.15
Cash Conversion Cycle
57.47
47.41
41.08
47.17
52.74
46.77
58.37
67.78
82.56
105.24
Total Debt/Equity
0.30
0.43
0.77
0.93
0.99
1.14
1.22
2.56
7.06
4.27
Interest Cover
4.56
2.31
1.49
0.36
-0.81
2.85
1.51
0.54
0.25
0.50

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Pioneer Embroideries - Quarterly Results
    1st Nov 2021, 13:15 PM

    Read More
  • Pioneer Embroideries planning capacity expansion to fulfil demand for SPFY
    30th Aug 2021, 11:00 AM

    The company has planned this expansion as during the pandemic it experienced growth in newer segments like home textiles and technical textiles

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.